Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $264k initial cash invested.
-22.26%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,209
Rent
-$4,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $8,112 expenses = $4,903 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,209
Total Expenses
$8,112
Mortgage P&I
182%
$5,853
Property Taxes
9%
$300
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802